623 Vail DriveLyndonvilleVT05851
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Lyndonville at 623 Vail Drive, Lyndonville, VT, 05851 generates $3,718/mo in rent and, after a $2,325/mo payment, leaves $558/mo in cash flow. Total monthly income is $3,718/mo, and annual cash flow is $6,693/yr on $157,463 invested. Return on cash invested sits at 24.16% in year one, and rental yield is 9.39% on a $475,000 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 126.24% and total cumulative return in cash sums $198,775. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,718/mo property income rather than buyer’s personal income.
Single Family
Built in 1972
4.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05851, Lyndonville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,864 (100%) |
| Owner Occupied HU | 1,824 (63.7%) |
| Renter Occupied HU | 700 (24.4%) |
| Vacant Housing Units | 340 (11.9%) |
| Median Home Value | $242,164 |
| Average Home Value | $282,804 |
Housing Distribution
Address Breakdown
Residential
1,804
Single Family
1,751
Multi-Family
53
Businesses
202
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cindy Sanville • Sanville Real Estate, LLC
Mls Name: PrimeMLS
Mls ID: #5061492